8-K Announcements
6May 6, 2026·SEC
Apr 24, 2026·SEC
Apr 3, 2026·SEC
GoodRx Holdings, Inc. (GDRX) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
GoodRx Holdings, Inc. (GDRX) stock price & volume — 10-year historical chart
GoodRx Holdings, Inc. (GDRX) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
GoodRx Holdings, Inc. (GDRX) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q1 2026Latest | Feb 25, 2026 | $0.09vs $0.09+0.0% | $195Mvs $193M+0.8% |
| Q4 2025 | Nov 4, 2025 | $0.08vs $0.09-11.1% | $196Mvs $193M+1.4% |
| Q3 2025 | Aug 6, 2025 | $0.09vs $0.10-10.0% | $203Mvs $205M-1.1% |
| Q2 2025 | May 7, 2025 | $0.09vs $0.09+0.0% | $203Mvs $202M+0.4% |
GoodRx Holdings, Inc. (GDRX) competitors in Patient Engagement, Intake and Payments — business model, growth, and fundamentals comparison
GoodRx Holdings, Inc. (GDRX) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
GoodRx Holdings, Inc. (GDRX) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 249.52M | 388.22M | 550.7M | 745.42M | 766.55M | 750.26M | 792.32M | 796.85M | 787.89M |
| Revenue Growth % | - | 55.59% | 41.85% | 35.36% | 2.83% | -2.13% | 5.61% | 0.57% | -1.19% |
| Cost of Goods Sold | 6.04M | 14.02M | 29.59M | 46.72M | 65.08M | 66.92M | 48.22M | 142.72M | 149.51M |
| COGS % of Revenue | 2.42% | 3.61% | 5.37% | 6.27% | 8.49% | 8.92% | 6.09% | 17.91% | - |
| Gross Profit | 243.49M▲ 0% | 374.21M▲ 53.7% | 521.11M▲ 39.3% | 698.71M▲ 34.1% | 701.48M▲ 0.4% | 683.34M▼ 2.6% | 744.11M▲ 8.9% | 654.13M▼ 12.1% | 638.38M▲ 0% |
| Gross Margin % | 97.58% | 96.39% | 94.63% | 93.73% | 91.51% | 91.08% | 93.91% | 82.09% | 81.02% |
| Gross Profit Growth % | - | 53.69% | 39.26% | 34.08% | 0.4% | -2.59% | 8.89% | -12.09% | - |
| Operating Expenses | 166.24M | 234.53M | 796.83M | 685.3M | 699.74M | 710.35M | 678.26M | 547.16M | 540.78M |
| OpEx % of Revenue | 66.62% | 60.41% | 144.69% | 91.93% | 91.28% | 94.68% | 85.6% | 68.67% | - |
| Selling, General & Admin | 112.54M | 191.66M | 716.59M | 524.9M | 502.42M | 466.84M | 484.98M | 445.52M | 439.22M |
| SG&A % of Revenue | 45.1% | 49.37% | 130.12% | 70.42% | 65.54% | 62.22% | 61.21% | 55.91% | - |
| Research & Development | 43.89M | 29.3M | 61.82M | 125.86M | 143.14M | 135.84M | 123.75M | 121.03M | 120.06M |
| R&D % of Revenue | 17.59% | 7.55% | 11.22% | 16.88% | 18.67% | 18.11% | 15.62% | 15.19% | - |
| Other Operating Expenses | -7K | 13.57M | 18.43M | 34.54M | 54.18M | 107.67M | 69.54M | -19.39M | 99K |
| Operating Income | 77.25M▲ 0% | 139.68M▲ 80.8% | -275.72M▼ 297.4% | 13.41M▲ 104.9% | 1.74M▼ 87.0% | -27.01M▼ 1653.9% | 65.85M▲ 343.8% | 106.97M▲ 62.5% | 97.6M▲ 0% |
| Operating Margin % | 30.96% | 35.98% | -50.07% | 1.8% | 0.23% | -3.6% | 8.31% | 13.42% | 12.39% |
| Operating Income Growth % | - | 80.81% | -297.4% | 104.86% | -87.04% | -1653.91% | 343.81% | 62.46% | - |
| EBITDA | 87.06M | 153.25M | -257.29M | 47.95M | 55.91M | 80.66M | 135.38M | 192.19M | 183.7M |
| EBITDA Margin % | 34.89% | 39.47% | -46.72% | 6.43% | 7.29% | 10.75% | 17.09% | 24.12% | 23.32% |
| EBITDA Growth % | - | 76.03% | -267.89% | 118.63% | 16.62% | 44.26% | 67.84% | 41.96% | 17.49% |
| D&A (Non-Cash Add-back) | 9.81M | 13.57M | 18.43M | 34.54M | 54.18M | 107.67M | 69.54M | 85.22M | 86.1M |
| EBIT | 74.54M | 132.55M | -275.54M | 13.46M | 11.01M | 1.16M | 84.38M | 99.14M | 71.83M |
| Net Interest Income | -22.04M | -48.85M | -27.75M | -23.58M | -24.97M | -24.56M | -29.65M | -31.67M | -24.96M |
| Interest Income | 154K | 715K | 160K | 59K | 9.27M | 32.17M | 23.27M | 10.93M | 6.09M |
| Interest Expense | 22.19M | 49.57M | 27.91M | 23.64M | 34.24M | 56.73M | 52.92M | 42.6M | 19.89M |
| Other Income/Expense | -24.9M | -56.7M | -27.73M | -23.58M | -24.97M | -28.57M | -34.39M | -50.43M | -52.09M |
| Pretax Income | 52.35M▲ 0% | 82.98M▲ 58.5% | -303.45M▼ 465.7% | -10.18M▲ 96.6% | -23.23M▼ 128.3% | -55.57M▼ 139.2% | 31.46M▲ 156.6% | 56.54M▲ 79.7% | 45.51M▲ 0% |
| Pretax Margin % | 20.98% | 21.37% | -55.1% | -1.37% | -3.03% | -7.41% | 3.97% | 7.1% | 5.78% |
| Income Tax | 8.55M | 16.93M | -9.83M | 15.08M | 9.6M | -46.7M | 15.07M | -26.1M | 16.01M |
| Effective Tax Rate % | 16.34% | 20.4% | 3.24% | -148.15% | -41.31% | 84.04% | 47.9% | -46.16% | 35.19% |
| Net Income | 43.79M▲ 0% | 66.05M▲ 50.8% | -293.62M▼ 544.6% | -25.25M▲ 91.4% | -32.83M▼ 30.0% | -8.87M▲ 73.0% | 16.39M▲ 284.8% | 30.44M▲ 85.7% | 29.5M▲ 0% |
| Net Margin % | 17.55% | 17.01% | -53.32% | -3.39% | -4.28% | -1.18% | 2.07% | 3.82% | 3.74% |
| Net Income Growth % | - | 50.82% | -544.56% | 91.4% | -29.99% | 72.99% | 284.82% | 85.72% | -19.73% |
| Net Income (Continuing) | 43.79M | 66.05M | -293.62M | -25.25M | -32.83M | -8.87M | 16.39M | 30.44M | 29.5M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 0.12▲ 0% | 0.12▲ 0.0% | -1.07▼ 991.7% | -0.06▲ 94.4% | -0.08▼ 33.3% | -0.02▲ 73.0% | 0.04▲ 293.5% | 0.09▲ 104.1% | 0.09▲ 0% |
| EPS Growth % | - | 0% | -991.67% | 94.39% | -33.33% | 73% | 293.52% | 104.07% | -16.63% |
| EPS (Basic) | 0.12 | 0.12 | -1.07 | -0.06 | -0.08 | -0.02 | 0.04 | 0.09 | - |
| Diluted Shares Outstanding | 362.6M | 362.6M | 274.7M | 409.98M | 412.86M | 410.31M | 392.17M | 356.97M | 341.42M |
| Basic Shares Outstanding | 356.07M | 356.07M | 274.7M | 409.98M | 412.86M | 410.31M | 385.74M | 356.33M | 340.53M |
| Dividend Payout Ratio | 3074.36% | - | - | - | - | - | - | - | - |
GoodRx Holdings, Inc. (GDRX) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 73.07M | 86.58M | 1.09B | 1.09B | 919.69M | 872.79M | 659.25M | 643.1M | 1.27B |
| Cash & Short-Term Investments | 34.6M | 26.05M | 971.59M | 941.11M | 757.16M | 672.3M | 448.35M | 261.82M | 235.71M |
| Cash Only | 34.6M | 26.05M | 971.59M | 941.11M | 757.16M | 672.3M | 448.35M | 261.82M | 235.71M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 33.36M | 55.52M | 97.29M | 126.41M | 121.67M | 160.04M | 160.83M | 235.75M | 232.72M |
| Days Sales Outstanding | 48.8 | 52.2 | 64.49 | 61.9 | 57.93 | 77.86 | 74.09 | 107.98 | 102.81 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 1.66M | 0 | 0 | 21.31M | 35.1M | 15.48M | 50.08M | 145.54M | 798.04M |
| Total Non-Current Assets | 241.72M | 300.21M | 408.22M | 518.8M | 684.95M | 716.01M | 728.81M | 760.96M | 754.78M |
| Property, Plant & Equipment | 988K | 34.17M | 50.77M | 49.32M | 55.73M | 45.86M | 40.46M | 41.08M | 40.49M |
| Fixed Asset Turnover | 252.55x | 11.36x | 10.85x | 15.11x | 13.76x | 16.36x | 19.58x | 19.40x | 19.22x |
| Goodwill | 220.42M | 236.22M | 261.12M | 329.7M | 412.12M | 410.77M | 410.77M | 430.33M | 430.33M |
| Intangible Assets | 18.27M | 26.45M | 56.72M | 133.78M | 189.94M | 156.34M | 176.88M | 64.08M | 61.17M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 15M | 15M | 0 | 0 |
| Other Non-Current Assets | 1.18M | 1.16M | 2.02M | 6.01M | 27.16M | 22.77M | 8.52M | 168.36M | 385.34M |
| Total Assets | 314.79M▲ 0% | 386.8M▲ 22.9% | 1.49B▲ 286.4% | 1.61B▲ 7.6% | 1.6B▼ 0.2% | 1.59B▼ 1.0% | 1.39B▼ 12.6% | 1.4B▲ 1.2% | 2.02B▲ 0% |
| Asset Turnover | 0.79x | 1.00x | 0.37x | 0.46x | 0.48x | 0.47x | 0.57x | 0.57x | 0.52x |
| Asset Growth % | - | 22.87% | 286.4% | 7.56% | -0.19% | -0.99% | -12.63% | 1.15% | 44.42% |
| Total Current Liabilities | 16.62M | 33.37M | 59.55M | 81.11M | 76.32M | 122.56M | 123.9M | 246M | 859.2M |
| Accounts Payable | 7.2M | 7.85M | 10.29M | 17.5M | 17.7M | 36.27M | 14.14M | 19.41M | 14.53M |
| Days Payables Outstanding | 435.46 | 204.45 | 126.95 | 136.74 | 99.27 | 197.79 | 107.02 | 49.63 | 53.75 |
| Short-Term Debt | 5.43M | 7.03M | 11.57M | 7.03M | 7.03M | 8.79M | 5M | 9.75M | 9.98M |
| Deferred Revenue (Current) | 258K | 3.45M | 6.85M | 6.87M | 7.88M | 7.11M | 0 | 0 | 12.36M |
| Other Current Liabilities | 2.54M | 0 | 17.23M | 0 | 0 | 33.82M | 69.41M | 216.84M | 849.22M |
| Current Ratio | 4.40x | 2.59x | 18.24x | 13.42x | 12.05x | 7.12x | 5.32x | 2.61x | 2.61x |
| Quick Ratio | 4.40x | 2.59x | 18.24x | 13.42x | 12.05x | 7.12x | 5.32x | 2.61x | 2.61x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - | 49.06 |
| Total Non-Current Liabilities | 1.46B | 1.44B | 723.68M | 694.83M | 713.48M | 704.28M | 539.51M | 541.79M | 540.07M |
| Long-Term Debt | 716.81M | 663.89M | 659.89M | 655.86M | 651.8M | 647.7M | 486.71M | 49.79M | 48.95M |
| Capital Lease Obligations | -737.01M | 37.13M | 33.47M | 33.59M | 54.13M | 48.4M | 46.04M | 0 | 104M |
| Deferred Tax Liabilities | 3.46M | 0 | 24.48M | 244K | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | -733.68M | 739.98M | 5.85M | 5.14M | 7.56M | 8.18M | 6.75M | 492M | 997.73M |
| Total Liabilities | 1.48B | 1.47B | 783.23M | 775.95M | 789.8M | 826.84M | 663.41M | 787.8M | 1.4B |
| Total Debt | 722.24M | 710.99M | 704.92M | 702.33M | 717.02M | 711.07M | 543.39M | 59.54M | 58.93M |
| Net Debt | 687.64M | 684.94M | -266.67M | -238.78M | -40.14M | 38.77M | 95.04M | -202.28M | -176.78M |
| Debt / Equity | - | - | 0.99x | 0.84x | 0.88x | 0.93x | 0.75x | 0.10x | 0.10x |
| Debt / EBITDA | 8.30x | 4.64x | - | 14.65x | 12.82x | 8.82x | 4.01x | 0.31x | 0.32x |
| Net Debt / EBITDA | 7.90x | 4.47x | - | -4.98x | -0.72x | 0.48x | 0.70x | -1.05x | -1.05x |
| Interest Coverage | 3.36x | 2.67x | -9.87x | 0.57x | 0.32x | 0.02x | 1.59x | 2.33x | 3.61x |
| Total Equity | -1.16B▲ 0% | -1.09B▲ 6.4% | 711.36M▲ 165.4% | 831.68M▲ 16.9% | 814.83M▼ 2.0% | 761.96M▼ 6.5% | 724.66M▼ 4.9% | 616.26M▼ 15.0% | 621.99M▲ 0% |
| Equity Growth % | - | 6.44% | 165.41% | 16.91% | -2.03% | -6.49% | -4.9% | -14.96% | -37.59% |
| Book Value per Share | -3.21 | -3.00 | 2.59 | 2.03 | 1.97 | 1.86 | 1.85 | 1.73 | 1.82 |
| Total Shareholders' Equity | -1.16B | -1.09B | 711.36M | 831.68M | 814.83M | 761.96M | 724.66M | 616.26M | 621.99M |
| Common Stock | 451K | 460K | 39K | 40K | 40K | 40K | 38K | 34K | 34K |
| Retained Earnings | -1.16B | -1.1B | -1.39B | -1.42B | -1.45B | -1.46B | -1.44B | -1.41B | -1.41B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -554K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
GoodRx Holdings, Inc. (GDRX) cash flow — operating, investing & free cash flow history
| Line item | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 45.25M | 83.29M | 131.34M | 178.78M | 146.78M | 138.29M | 183.89M | 167.9M | 167.9M |
| Operating CF Margin % | 18.14% | 21.45% | 23.85% | 23.98% | 19.15% | 18.43% | 23.21% | 21.07% | - |
| Operating CF Growth % | - | 84.05% | 57.7% | 36.12% | -17.9% | -5.78% | 32.97% | -8.69% | 397.87% |
| Net Income | 43.79M | 66.05M | -293.62M | -25.25M | -32.83M | -8.87M | 16.39M | 25.01M | 29.5M |
| Depreciation & Amortization | 9.81M | 13.57M | 18.43M | 34.54M | 54.18M | 111.77M | 69.54M | 81.68M | 82.56M |
| Stock-Based Compensation | 1.76M | 3.75M | 397.29M | 160.46M | 120.23M | 104.82M | 99.03M | 58.66M | 55.99M |
| Deferred Taxes | -2.43M | -5.67M | -10.91M | 12.85M | -497K | -65.56M | -11.91M | 0 | 4.07M |
| Other Non-Cash Items | 4.1M | 10.41M | 52.62M | 7.98M | 25.98M | 18.07M | 8.76M | 59M | 21.09M |
| Working Capital Changes | -11.77M | -4.82M | -32.46M | -11.8M | -20.29M | -21.94M | 2.09M | -56.44M | -8.51M |
| Change in Receivables | -12.84M | -14.52M | -16.14M | -43.95M | 1.38M | -26.47M | -2.33M | -88.02M | -70.81M |
| Change in Inventory | -2.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 665K | 515K | 2.15M | 4.21M | -874K | 17.46M | -21.24M | 4.1M | -1.13M |
| Cash from Investing | -3.46M | -37.05M | -91.62M | -178.73M | -210.5M | -55.77M | -70.35M | -119.96M | -89.73M |
| Capital Expenditures | -3.46M | -1.43M | -20.55M | -4.57M | -3.97M | -1.04M | 0 | -2.28M | -19.1M |
| CapEx % of Revenue | 1.39% | 0.37% | 3.73% | 0.61% | 0.52% | 0.14% | 8.88% | 0.29% | - |
| Acquisitions | 0 | -31.31M | -55.79M | -144.28M | -155.28M | 0 | 0 | -30M | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | -2.65M | -4.32M | -15.27M | -29.89M | -51.25M | -54.72M | -70.35M | -87.68M | -70.62M |
| Cash from Financing | -24.73M | -54.78M | 905.82M | -30.53M | -120.23M | -167.4M | -337.5M | -234.47M | -145.87M |
| Debt Issued (Net) | 606.88M | -57.23M | -7.03M | -7.03M | -7.03M | -5.27M | -167M | -3.75M | -3.75M |
| Equity Issued (Net) | 0 | 1.62M | 991.79M | 0 | -101.72M | -103.97M | -158.84M | -206.94M | -117.33M |
| Dividends Paid | -1.35B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | -101.72M | -103.97M | -158.84M | -206.94M | -129.04M |
| Other Financing | 714.75M | 828K | -78.95M | -23.5M | -11.48M | -58.15M | -11.64M | -23.78M | -24.79M |
| Net Change in Cash | 17.06M▲ 0% | -8.55M▼ 150.1% | 945.54M▲ 11159.0% | -30.48M▼ 103.2% | -183.94M▼ 503.5% | -84.87M▲ 53.9% | -223.95M▼ 163.9% | -186.53M▲ 16.7% | -39.16M▲ 0% |
| Free Cash Flow | 41.8M▲ 0% | 77.54M▲ 85.5% | 95.52M▲ 23.2% | 144.32M▲ 51.1% | 91.57M▼ 36.6% | 82.53M▼ 9.9% | 113.55M▲ 37.6% | 164.38M▲ 44.8% | 131.64M▲ 0% |
| FCF Margin % | 16.75% | 19.97% | 17.34% | 19.36% | 11.95% | 11% | 14.33% | 20.63% | 16.71% |
| FCF Growth % | - | 85.52% | 23.19% | 51.1% | -36.55% | -9.87% | 37.59% | 44.77% | 39.2% |
| FCF per Share | 0.12 | 0.21 | 0.35 | 0.35 | 0.22 | 0.20 | 0.29 | 0.46 | 0.46 |
| FCF Conversion (FCF/Net Income) | 1.03x | 1.26x | -0.45x | -7.08x | -4.47x | -15.59x | 11.22x | 5.52x | 4.46x |
| Interest Paid | 18.66M | 48.44M | 24.52M | 20.2M | 30.7M | 48.8M | 55.1M | 40.84M | 0 |
| Taxes Paid | 11.7M | 19.4M | 29.23M | 18.11M | 4.36M | 17.24M | 23.62M | 13.13M | 0 |
GoodRx Holdings, Inc. (GDRX) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | -41.28% | -3.27% | -3.99% | -1.12% | 2.21% | 4.54% | 4.75% |
| Return on Invested Capital (ROIC) | - | -983.61% | 1.94% | 0.19% | -2.57% | 6.1% | 13.01% | 13.01% |
| Gross Margin | 96.39% | 94.63% | 93.73% | 91.51% | 91.08% | 93.91% | 82.09% | 81.02% |
| Net Margin | 17.01% | -53.32% | -3.39% | -4.28% | -1.18% | 2.07% | 3.82% | 3.74% |
| Debt / Equity | - | 0.99x | 0.84x | 0.88x | 0.93x | 0.75x | 0.10x | 0.10x |
| Interest Coverage | 2.67x | -9.87x | 0.57x | 0.32x | 0.02x | 1.59x | 2.33x | 3.61x |
| FCF Conversion | 1.26x | -0.45x | -7.08x | -4.47x | -15.59x | 11.22x | 5.52x | 4.46x |
| Revenue Growth | 55.59% | 41.85% | 35.36% | 2.83% | -2.13% | 5.61% | 0.57% | -1.19% |
GoodRx Holdings, Inc. (GDRX) SEC filings — annual & quarterly reports (10-K, 10-Q)
May 6, 2026·SEC
Apr 24, 2026·SEC
Apr 3, 2026·SEC
GoodRx Holdings, Inc. (GDRX) stock FAQ — growth, dividends, profitability & financials explained
GoodRx Holdings, Inc. (GDRX) reported $787.9M in revenue for fiscal year 2025. This represents a 216% increase from $249.5M in 2018.
GoodRx Holdings, Inc. (GDRX) grew revenue by 0.6% over the past year. Growth has been modest.
Yes, GoodRx Holdings, Inc. (GDRX) is profitable, generating $29.5M in net income for fiscal year 2025 (3.8% net margin).
GoodRx Holdings, Inc. (GDRX) has a return on equity (ROE) of 4.5%. This is below average, suggesting room for improvement.
GoodRx Holdings, Inc. (GDRX) generated $131.6M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
GoodRx Holdings, Inc. (GDRX) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates